Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.6% first-year return on $52,479 initial cash invested.
9.6%
Cash On Cash
9.34%
Cap Rate
1.4
DSCR
$2,740
Rent
$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,740 income − $2,320 expenses = $420 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,740
Total Expenses
$2,320
Mortgage P&I
51%
$1,389
Property Taxes
5%
$131
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0